vs
Side-by-side financial comparison of COMPX INTERNATIONAL INC (CIX) and i-80 Gold Corp. (IAUX). Click either name above to swap in a different company.
COMPX INTERNATIONAL INC is the larger business by last-quarter revenue ($37.7M vs $21.3M, roughly 1.8× i-80 Gold Corp.). COMPX INTERNATIONAL INC runs the higher net margin — 12.4% vs -401.9%, a 414.3% gap on every dollar of revenue. COMPX INTERNATIONAL INC produced more free cash flow last quarter ($11.4M vs $-39.2M).
COMPX International Inc. is a diversified manufacturer of security and control products, including high-performance locking systems, electronic access solutions, ergonomic workstation components, and marine hardware. It primarily serves North American and European markets, catering to commercial, residential, industrial, healthcare, and recreational marine segments.
i-80 Gold Corp is a mineral exploration and development firm focused on gold and silver asset operations in Nevada, US. It advances high-potential mining projects, using responsible extraction practices to deliver precious metals to global industrial and investment markets.
CIX vs IAUX — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $37.7M | $21.3M |
| Net Profit | $4.7M | $-85.6M |
| Gross Margin | 32.1% | 22.0% |
| Operating Margin | 15.0% | -291.6% |
| Net Margin | 12.4% | -401.9% |
| Revenue YoY | -1.9% | — |
| Net Profit YoY | 3.6% | — |
| EPS (diluted) | $0.38 | $-0.10 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $37.7M | $21.3M | ||
| Q3 25 | $40.0M | $32.0M | ||
| Q2 25 | $40.4M | $27.8M | ||
| Q1 25 | $40.3M | $14.0M | ||
| Q4 24 | $38.4M | — | ||
| Q3 24 | $33.7M | $11.5M | ||
| Q2 24 | $35.9M | $7.2M | ||
| Q1 24 | $38.0M | — |
| Q4 25 | $4.7M | $-85.6M | ||
| Q3 25 | $4.2M | $-41.9M | ||
| Q2 25 | $5.5M | $-30.2M | ||
| Q1 25 | $5.1M | $-41.2M | ||
| Q4 24 | $4.5M | — | ||
| Q3 24 | $3.5M | $-43.1M | ||
| Q2 24 | $4.8M | $-41.0M | ||
| Q1 24 | $3.8M | — |
| Q4 25 | 32.1% | 22.0% | ||
| Q3 25 | 27.6% | 9.7% | ||
| Q2 25 | 31.9% | 2.9% | ||
| Q1 25 | 30.2% | 20.7% | ||
| Q4 24 | 28.8% | — | ||
| Q3 24 | 28.1% | -42.7% | ||
| Q2 24 | 31.1% | -171.4% | ||
| Q1 24 | 25.5% | — |
| Q4 25 | 15.0% | -291.6% | ||
| Q3 25 | 11.9% | -86.7% | ||
| Q2 25 | 15.7% | -67.4% | ||
| Q1 25 | 14.6% | -112.3% | ||
| Q4 24 | 12.7% | — | ||
| Q3 24 | 9.9% | -210.0% | ||
| Q2 24 | 14.2% | -435.2% | ||
| Q1 24 | 9.8% | — |
| Q4 25 | 12.4% | -401.9% | ||
| Q3 25 | 10.6% | -130.8% | ||
| Q2 25 | 13.5% | -108.5% | ||
| Q1 25 | 12.7% | -293.3% | ||
| Q4 24 | 11.7% | — | ||
| Q3 24 | 10.3% | -374.5% | ||
| Q2 24 | 13.5% | -570.8% | ||
| Q1 24 | 9.9% | — |
| Q4 25 | $0.38 | $-0.10 | ||
| Q3 25 | $0.34 | $-0.05 | ||
| Q2 25 | $0.44 | $-0.05 | ||
| Q1 25 | $0.42 | $-0.10 | ||
| Q4 24 | $0.37 | — | ||
| Q3 24 | $0.28 | $-0.11 | ||
| Q2 24 | $0.39 | $-0.11 | ||
| Q1 24 | $0.31 | — |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $54.1M | $63.2M |
| Total DebtLower is stronger | — | $174.7M |
| Stockholders' EquityBook value | $138.6M | $346.8M |
| Total Assets | $156.2M | $703.4M |
| Debt / EquityLower = less leverage | — | 0.50× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $54.1M | $63.2M | ||
| Q3 25 | $46.3M | $102.9M | ||
| Q2 25 | $56.2M | $133.7M | ||
| Q1 25 | $56.1M | $13.5M | ||
| Q4 24 | $60.8M | — | ||
| Q3 24 | $58.8M | $21.8M | ||
| Q2 24 | $82.1M | $47.8M | ||
| Q1 24 | $75.6M | — |
| Q4 25 | — | $174.7M | ||
| Q3 25 | — | $175.9M | ||
| Q2 25 | — | $175.8M | ||
| Q1 25 | — | $197.5M | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | $138.6M | $346.8M | ||
| Q3 25 | $137.7M | $423.0M | ||
| Q2 25 | $149.5M | $463.5M | ||
| Q1 25 | $147.6M | $318.0M | ||
| Q4 24 | $146.1M | — | ||
| Q3 24 | $145.3M | $346.9M | ||
| Q2 24 | $170.2M | $377.2M | ||
| Q1 24 | $168.9M | — |
| Q4 25 | $156.2M | $703.4M | ||
| Q3 25 | $153.7M | $756.2M | ||
| Q2 25 | $164.8M | $782.9M | ||
| Q1 25 | $162.2M | $659.0M | ||
| Q4 24 | $163.0M | — | ||
| Q3 24 | $160.1M | — | ||
| Q2 24 | $185.1M | — | ||
| Q1 24 | $181.7M | — |
| Q4 25 | — | 0.50× | ||
| Q3 25 | — | 0.42× | ||
| Q2 25 | — | 0.38× | ||
| Q1 25 | — | 0.62× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $12.0M | $-34.3M |
| Free Cash FlowOCF − Capex | $11.4M | $-39.2M |
| FCF MarginFCF / Revenue | 30.3% | -184.3% |
| Capex IntensityCapex / Revenue | 1.6% | 23.1% |
| Cash ConversionOCF / Net Profit | 2.57× | — |
| TTM Free Cash FlowTrailing 4 quarters | $19.1M | $-93.2M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $12.0M | $-34.3M | ||
| Q3 25 | $6.3M | $-15.2M | ||
| Q2 25 | $4.7M | $-11.3M | ||
| Q1 25 | $-137.0K | $-22.7M | ||
| Q4 24 | $7.3M | — | ||
| Q3 24 | $4.1M | $-23.5M | ||
| Q2 24 | $9.8M | $-24.6M | ||
| Q1 24 | $1.7M | — |
| Q4 25 | $11.4M | $-39.2M | ||
| Q3 25 | $5.3M | $-18.5M | ||
| Q2 25 | $3.4M | $-12.4M | ||
| Q1 25 | $-959.0K | $-23.1M | ||
| Q4 24 | $7.1M | — | ||
| Q3 24 | $3.6M | $-23.8M | ||
| Q2 24 | $9.4M | $-25.1M | ||
| Q1 24 | $1.4M | — |
| Q4 25 | 30.3% | -184.3% | ||
| Q3 25 | 13.2% | -57.8% | ||
| Q2 25 | 8.4% | -44.7% | ||
| Q1 25 | -2.4% | -164.1% | ||
| Q4 24 | 18.5% | — | ||
| Q3 24 | 10.8% | -206.7% | ||
| Q2 24 | 26.2% | -349.1% | ||
| Q1 24 | 3.6% | — |
| Q4 25 | 1.6% | 23.1% | ||
| Q3 25 | 2.5% | 10.2% | ||
| Q2 25 | 3.3% | 3.9% | ||
| Q1 25 | 2.0% | 2.5% | ||
| Q4 24 | 0.6% | — | ||
| Q3 24 | 1.4% | 2.5% | ||
| Q2 24 | 1.2% | 7.3% | ||
| Q1 24 | 0.8% | — |
| Q4 25 | 2.57× | — | ||
| Q3 25 | 1.48× | — | ||
| Q2 25 | 0.87× | — | ||
| Q1 25 | -0.03× | — | ||
| Q4 24 | 1.62× | — | ||
| Q3 24 | 1.18× | — | ||
| Q2 24 | 2.03× | — | ||
| Q1 24 | 0.45× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
CIX
| Security Products | $29.5M | 78% |
| Marine Components | $8.2M | 22% |
IAUX
| Granite Creek Mining Company | $20.3M | 95% |
| Ruby Hill Mining Company LLC | $991.0K | 5% |
| Lone Tree Minning Company | $3.0K | 0% |
